1. Calculate Tour de Force (TdF) plc's annual growth rate for sales, assets, and operating profit...

Transcribed Image Text:

1. Calculate Tour de Force (TdF) plc's annual growth rate for sales, assets, and operating profit in 2019 and 2020. Explain fully what are the underlying drivers of these growth rates? Exhibits Balance Sheet ASSETS Fixed assets Property, plant and equipment Current assets Inventory Trade and other receivables Cash and cash equivalents Total assets LIABILITIES Long-term liabilities Long term debt (8% bonds maturing in 2027) Current liabilities Bank overdrafts and borrowings Trade and other payables Total liabilities EQUITY Share capital (1 million shares outstanding) Total liabilities + equity Market price per share Income Statement Sales revenue Cost of sales Administrative expenses Operating profit Interest expense Profit before taxation Taxation (40%) Net income 2018 m 180.0 90.0 30.0 60.0 360.0 75.0 87.3 36.0 198.3 161.7 360.0 93.6 2019 m 7.8 11.7 216.0 108.0 36.0 72.0 432.0 75.0 142.0 43.2 260.2 171.8 432.0 61 2018 m 100.0 (55.0) (15.0) 30.0 (10.5) (19.095) 19.5 16.905 6.762 10.143 2019 m 120.0 (66.0) (18.0) 36.0 2020 m 259.2 129.6 43.2 86.4 518.4 75.0 214.4 51.8 341.2 177.2 518.4 21 2020 m 144.0 (79.2) (21.6) 43.2 (34.391) 8.809 3.524 5.285 1. Calculate Tour de Force (TdF) plc's annual growth rate for sales, assets, and operating profit in 2019 and 2020. Explain fully what are the underlying drivers of these growth rates? Exhibits Balance Sheet ASSETS Fixed assets Property, plant and equipment Current assets Inventory Trade and other receivables Cash and cash equivalents Total assets LIABILITIES Long-term liabilities Long term debt (8% bonds maturing in 2027) Current liabilities Bank overdrafts and borrowings Trade and other payables Total liabilities EQUITY Share capital (1 million shares outstanding) Total liabilities + equity Market price per share Income Statement Sales revenue Cost of sales Administrative expenses Operating profit Interest expense Profit before taxation Taxation (40%) Net income 2018 m 180.0 90.0 30.0 60.0 360.0 75.0 87.3 36.0 198.3 161.7 360.0 93.6 2019 m 7.8 11.7 216.0 108.0 36.0 72.0 432.0 75.0 142.0 43.2 260.2 171.8 432.0 61 2018 m 100.0 (55.0) (15.0) 30.0 (10.5) (19.095) 19.5 16.905 6.762 10.143 2019 m 120.0 (66.0) (18.0) 36.0 2020 m 259.2 129.6 43.2 86.4 518.4 75.0 214.4 51.8 341.2 177.2 518.4 21 2020 m 144.0 (79.2) (21.6) 43.2 (34.391) 8.809 3.524 5.285

Answer rating: 100% (QA)

To calculate Tour de Force TdF plcs annual growth rate for sales assets and operating profit in 2019 ... View the full answer